Last 24 Hours
$463,000
NAL Estimated Property Value361 County Road 48761, Dayton, TX, 77535
Off Market
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size1.18 acres
Land Information
APNR223089
Lot Number13
SubdivisionPine Land
Land UseResidential
Legal DescriptionPINE LAND, BLOCK 1, LOT 13, ACRES 1.1784
Census Tract701000
Assessed Land Value$93,680
Assessed Improvement Value$3,430
Assessment Year2025
About this property
+/- 2.57 Acres of land. Property already has water well, Electrical & Septic (Sellers do not know condition of septic). There is a small home on the property but is in need of work or torn down. Property is partially cleared and partially wooded. Being sold as is where is.
Investor Tools
$463,000
Estimated Property Value
$43,617Estimated Mortgage Balance
$419,383Estimated Equity
76% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,778 /month
Positive
Cash Flow Estimate:
$926 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$308/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,385
$97,110
2025
$93,680
$3,430
$97,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,385
$97,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pine Land Development Llc
Assumption
$44,000
Yes
First
Nov 5, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$43,617
$140,383
76%
9%
$264/mo
12.4%